Nifty
Sensex
:
:
18633.85
62969.13
35.20 (0.19%)
122.75 (0.20%)

Footwear

Rating :
58/99

BSE: 523283 | NSE: SUPERHOUSE

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 262.39
  • 7.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 356.14
  • 0.42%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.88%
  • 1.40%
  • 31.38%
  • FII
  • DII
  • Others
  • 0.72%
  • 0.00%
  • 11.62%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 0.04
  • 2.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.01
  • 5.20
  • 4.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 12.26
  • 6.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 5.79
  • 5.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.42
  • 0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 4.69
  • 4.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
195.91
155.28
26.17%
218.99
163.96
33.56%
175.38
141.87
23.62%
189.36
164.98
14.78%
Expenses
177.10
141.00
25.60%
208.19
152.26
36.73%
164.96
126.64
30.26%
172.80
157.05
10.03%
EBITDA
18.81
14.28
31.72%
10.80
11.70
-7.69%
10.42
15.23
-31.58%
16.56
7.93
108.83%
EBIDTM
9.60%
9.20%
4.93%
7.13%
5.94%
10.73%
8.75%
4.81%
Other Income
0.71
2.44
-70.90%
5.14
3.00
71.33%
4.41
2.41
82.99%
4.81
2.80
71.79%
Interest
3.68
3.88
-5.15%
3.98
2.04
95.10%
2.77
1.88
47.34%
1.86
2.33
-20.17%
Depreciation
3.94
3.67
7.36%
3.84
3.74
2.67%
3.97
3.46
14.74%
3.63
3.54
2.54%
PBT
11.90
9.18
29.63%
8.12
8.92
-8.97%
8.09
8.48
-4.60%
15.89
4.86
226.95%
Tax
2.46
2.60
-5.38%
2.34
2.60
-10.00%
2.36
2.00
18.00%
3.83
0.81
372.84%
PAT
9.44
6.58
43.47%
5.78
6.32
-8.54%
5.73
6.48
-11.57%
12.06
4.06
197.04%
PATM
4.82%
4.23%
2.64%
3.85%
3.27%
4.57%
6.37%
2.46%
EPS
9.26
6.86
34.99%
5.88
7.34
-19.89%
4.49
6.96
-35.49%
11.09
4.90
126.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
779.64
650.47
536.75
608.67
694.40
649.08
662.83
710.11
800.10
752.98
587.62
Net Sales Growth
24.53%
21.19%
-11.82%
-12.35%
6.98%
-2.07%
-6.66%
-11.25%
6.26%
28.14%
 
Cost Of Goods Sold
466.15
236.83
218.19
242.49
296.03
284.79
299.49
323.57
371.08
342.81
272.73
Gross Profit
313.49
413.64
318.56
366.17
398.38
364.28
363.34
386.54
429.02
410.17
314.89
GP Margin
40.21%
63.59%
59.35%
60.16%
57.37%
56.12%
54.82%
54.43%
53.62%
54.47%
53.59%
Total Expenditure
723.05
592.70
488.37
563.17
635.42
604.25
621.63
639.55
718.83
665.62
529.77
Power & Fuel Cost
-
16.33
13.50
16.34
17.22
16.11
14.76
14.48
16.34
16.40
12.94
% Of Sales
-
2.51%
2.52%
2.68%
2.48%
2.48%
2.23%
2.04%
2.04%
2.18%
2.20%
Employee Cost
-
51.07
41.43
51.17
50.32
51.09
50.69
50.98
49.78
45.24
36.87
% Of Sales
-
7.85%
7.72%
8.41%
7.25%
7.87%
7.65%
7.18%
6.22%
6.01%
6.27%
Manufacturing Exp.
-
218.18
160.55
186.64
204.13
183.04
188.66
179.69
204.11
179.24
147.63
% Of Sales
-
33.54%
29.91%
30.66%
29.40%
28.20%
28.46%
25.30%
25.51%
23.80%
25.12%
General & Admin Exp.
-
23.47
19.53
24.88
26.66
23.40
24.76
26.45
25.90
24.33
21.32
% Of Sales
-
3.61%
3.64%
4.09%
3.84%
3.61%
3.74%
3.72%
3.24%
3.23%
3.63%
Selling & Distn. Exp.
-
41.92
25.94
35.97
37.27
38.41
37.43
39.27
46.84
53.49
35.52
% Of Sales
-
6.44%
4.83%
5.91%
5.37%
5.92%
5.65%
5.53%
5.85%
7.10%
6.04%
Miscellaneous Exp.
-
4.92
9.24
5.67
3.80
7.41
5.84
5.12
4.77
4.10
35.52
% Of Sales
-
0.76%
1.72%
0.93%
0.55%
1.14%
0.88%
0.72%
0.60%
0.54%
0.47%
EBITDA
56.59
57.77
48.38
45.50
58.98
44.83
41.20
70.56
81.27
87.36
57.85
EBITDA Margin
7.26%
8.88%
9.01%
7.48%
8.49%
6.91%
6.22%
9.94%
10.16%
11.60%
9.84%
Other Income
15.07
12.67
8.41
12.98
7.46
15.71
10.69
11.68
8.53
5.25
5.76
Interest
12.29
9.66
11.32
16.93
19.36
20.12
20.66
22.19
20.54
25.12
18.75
Depreciation
15.38
14.50
15.33
14.78
15.38
15.56
15.53
14.99
14.12
13.85
11.89
PBT
44.00
46.28
30.13
26.78
31.70
24.86
15.70
45.05
55.13
53.65
32.97
Tax
10.99
11.03
5.74
0.53
10.80
7.23
7.32
17.13
19.44
16.57
10.66
Tax Rate
24.98%
25.98%
19.05%
1.98%
34.07%
29.08%
46.62%
38.02%
35.26%
30.89%
32.33%
PAT
33.01
31.43
24.40
26.24
20.90
17.63
8.37
27.92
35.69
37.08
22.31
PAT before Minority Interest
31.50
31.43
24.40
26.24
20.90
17.63
8.37
27.92
35.69
37.08
22.31
Minority Interest
-1.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.23%
4.83%
4.55%
4.31%
3.01%
2.72%
1.26%
3.93%
4.46%
4.92%
3.80%
PAT Growth
40.83%
28.81%
-7.01%
25.55%
18.55%
110.63%
-70.02%
-21.77%
-3.75%
66.20%
 
EPS
30.01
28.57
22.18
23.85
19.00
16.03
7.61
25.38
32.45
33.71
20.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
415.28
380.81
353.26
323.11
300.75
283.46
273.70
245.82
211.83
178.72
Share Capital
11.03
11.03
11.03
11.42
11.42
11.42
11.42
11.42
11.42
11.42
Total Reserves
404.25
369.78
342.23
311.69
289.33
272.04
262.28
234.40
200.41
167.30
Non-Current Liabilities
22.61
34.81
30.60
53.03
58.03
56.26
118.37
55.26
44.02
46.10
Secured Loans
10.81
23.53
20.23
36.60
42.37
41.26
51.89
46.79
36.90
37.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
56.72
0.00
0.00
0.00
Current Liabilities
338.97
255.28
296.53
330.37
345.90
316.17
331.30
397.13
367.39
303.21
Trade Payables
142.45
98.17
98.55
126.01
134.96
99.48
109.57
105.59
121.96
107.67
Other Current Liabilities
65.62
61.98
61.64
49.75
52.98
53.04
59.55
68.38
62.69
52.64
Short Term Borrowings
128.45
93.09
133.82
153.05
154.71
161.01
158.14
156.64
134.41
110.11
Short Term Provisions
2.44
2.04
2.53
1.57
3.25
2.64
4.04
66.51
48.33
32.79
Total Liabilities
785.97
670.90
680.39
706.51
704.68
655.89
723.37
698.21
623.24
528.03
Net Block
217.22
206.51
214.08
220.05
221.89
227.35
222.91
193.31
172.25
167.88
Gross Block
306.54
282.87
276.95
269.50
256.36
242.80
374.39
339.38
303.60
286.49
Accumulated Depreciation
89.33
76.36
62.87
49.45
34.47
15.45
151.48
146.07
131.35
118.61
Non Current Assets
266.36
253.67
256.18
255.35
256.11
262.90
314.75
228.55
188.68
185.78
Capital Work in Progress
8.13
4.17
1.91
2.75
5.58
3.71
11.59
16.18
3.22
5.48
Non Current Investment
25.24
33.04
29.44
21.18
17.65
16.25
10.21
8.70
6.16
5.27
Long Term Loans & Adv.
11.19
9.95
10.75
11.36
11.00
15.29
70.04
10.36
7.06
6.26
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.30
0.00
0.00
0.00
0.89
Current Assets
519.62
417.24
424.20
451.17
448.56
392.99
408.62
469.66
434.57
342.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
256.84
174.91
197.72
202.12
205.44
204.66
215.21
211.36
186.39
162.95
Sundry Debtors
151.62
135.04
135.06
148.56
154.18
108.65
136.66
126.03
145.49
102.27
Cash & Bank
66.01
74.96
44.12
43.22
42.14
46.59
33.86
33.51
27.82
22.91
Other Current Assets
45.15
9.50
20.06
20.44
46.80
33.10
22.90
98.76
74.87
54.13
Short Term Loans & Adv.
32.75
22.82
27.23
36.82
33.38
23.59
15.38
76.91
55.70
41.53
Net Current Assets
180.65
161.96
127.67
120.80
102.66
76.82
77.32
72.53
67.17
39.05
Total Assets
785.98
670.91
680.38
706.52
704.67
655.89
723.37
698.21
623.25
528.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-1.42
84.10
55.64
41.43
20.89
59.74
58.47
37.98
24.64
24.58
PBT
42.46
30.13
26.78
31.70
24.86
15.70
45.05
55.13
53.65
32.97
Adjustment
24.31
27.04
27.13
31.79
28.22
34.98
34.09
34.14
37.60
29.09
Changes in Working Capital
-59.56
29.96
5.38
-11.64
-26.08
19.79
-2.29
-29.26
-52.94
-28.24
Cash after chg. in Working capital
7.21
87.14
59.29
51.85
27.00
70.47
76.85
60.01
38.31
33.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.63
-3.04
-3.65
-10.42
-6.11
-10.73
-18.38
-22.04
-13.68
-9.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.18
-13.63
-9.76
-8.91
-5.88
-21.76
-38.04
-50.79
-16.84
-36.12
Net Fixed Assets
-11.63
-8.00
-9.08
-10.04
-11.54
127.18
-37.05
-31.16
-14.38
-23.10
Net Investments
-1.83
-0.01
-0.05
-4.38
-2.34
-1.36
-0.25
-2.66
-2.72
-10.27
Others
2.28
-5.62
-0.63
5.51
8.00
-147.58
-0.74
-16.97
0.26
-2.75
Cash from Financing Activity
4.08
-47.81
-47.22
-30.83
-22.56
-32.51
-23.87
17.56
-3.48
10.60
Net Cash Inflow / Outflow
-8.51
22.66
-1.34
1.68
-7.55
5.47
-3.44
4.75
4.31
-0.94
Opening Cash & Equivalents
34.19
11.53
12.87
11.18
18.73
13.27
16.71
11.96
7.65
23.85
Closing Cash & Equivalent
25.68
34.19
11.53
12.87
11.18
18.73
13.27
16.71
11.96
22.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
376.67
345.40
320.41
292.71
272.43
256.75
244.24
219.28
188.29
157.65
ROA
4.31%
3.61%
3.78%
2.96%
2.59%
1.21%
3.93%
5.40%
6.44%
4.51%
ROE
7.90%
6.65%
7.76%
6.71%
6.04%
3.03%
10.93%
15.88%
19.44%
13.46%
ROCE
9.47%
7.83%
8.20%
9.70%
8.78%
7.23%
13.79%
17.31%
21.21%
16.09%
Fixed Asset Turnover
2.21
1.92
2.23
2.64
2.60
2.16
2.00
2.50
2.56
2.27
Receivable days
80.43
91.84
85.04
79.57
73.83
67.17
67.20
61.67
59.77
59.67
Inventory Days
121.13
126.70
119.89
107.11
115.19
114.97
109.12
90.34
84.27
92.94
Payable days
185.43
164.55
73.21
75.41
72.20
62.21
61.08
57.84
62.37
68.36
Cash Conversion Cycle
16.14
53.99
131.72
111.27
116.82
119.92
115.25
94.17
81.67
84.25
Total Debt/Equity
0.38
0.38
0.51
0.65
0.73
0.78
0.86
0.96
0.93
0.96
Interest Cover
5.39
3.66
2.58
2.64
2.24
1.76
3.03
3.68
3.14
2.76

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.